Nifty
Sensex
:
:
18338.55
61305.95
176.80 (0.97%)
568.90 (0.94%)

Consumer Food

Rating :
59/99

BSE: 500825 | NSE: BRITANNIA

3894.85
14-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  3912.00
  •  3925.00
  •  3881.00
  •  3883.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  299078
  •  11668.52
  •  4153.00
  •  3317.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 93,886.85
  • 55.06
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 95,782.45
  • 3.72%
  • 24.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.55%
  • 0.48%
  • 15.35%
  • FII
  • DII
  • Others
  • 18.4%
  • 10.94%
  • 4.28%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.13
  • 7.73
  • 5.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.22
  • 14.44
  • 7.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.03
  • 16.07
  • 17.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 48.79
  • 56.94
  • 55.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.45
  • 20.27
  • 21.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.48
  • 35.47
  • 35.59

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
3,403.46
3,420.67
-0.50%
3,130.75
2,867.70
9.17%
3,165.61
2,982.68
6.13%
3,419.11
3,048.84
12.14%
Expenses
2,849.68
2,703.74
5.40%
2,625.36
2,413.42
8.78%
2,554.09
2,480.64
2.96%
2,743.72
2,556.64
7.32%
EBITDA
553.78
716.93
-22.76%
505.39
454.28
11.25%
611.52
502.04
21.81%
675.39
492.20
37.22%
EBIDTM
16.27%
20.96%
16.14%
15.84%
19.32%
16.83%
19.75%
16.14%
Other Income
60.47
93.68
-35.45%
63.19
78.62
-19.63%
82.56
65.18
26.66%
73.50
68.15
7.85%
Interest
34.21
25.61
33.58%
23.69
26.99
-12.23%
31.79
23.67
34.31%
29.81
16.14
84.70%
Depreciation
49.07
47.96
2.31%
52.82
48.47
8.97%
48.58
46.70
4.03%
48.49
44.86
8.09%
PBT
530.97
736.95
-27.95%
492.07
457.16
7.64%
613.71
496.85
23.52%
670.07
498.23
34.49%
Tax
144.17
194.37
-25.83%
132.58
84.92
56.12%
161.09
127.27
26.57%
174.98
95.51
83.21%
PAT
386.80
542.58
-28.71%
359.49
372.24
-3.43%
452.62
369.58
22.47%
495.09
402.72
22.94%
PATM
11.36%
15.86%
11.48%
12.98%
14.30%
12.39%
14.48%
13.21%
EPS
16.17
22.68
-28.70%
15.12
15.58
-2.95%
18.92
15.49
22.14%
20.70
16.82
23.07%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
13,118.93
13,136.14
11,599.55
11,054.67
9,913.99
9,054.09
8,397.23
7,858.42
6,912.71
6,185.41
5,485.37
Net Sales Growth
6.49%
13.25%
4.93%
11.51%
9.50%
7.82%
6.86%
13.68%
11.76%
12.76%
 
Cost Of Goods Sold
7,716.71
7,626.10
6,927.47
6,561.46
6,107.10
5,588.68
5,012.72
4,691.81
4,171.02
3,861.35
3,532.77
Gross Profit
5,402.22
5,510.04
4,672.08
4,493.21
3,806.89
3,465.41
3,384.51
3,166.61
2,741.69
2,324.06
1,952.60
GP Margin
41.18%
41.95%
40.28%
40.65%
38.40%
38.27%
40.31%
40.30%
39.66%
37.57%
35.60%
Total Expenditure
10,772.85
10,626.85
9,756.37
9,321.25
8,412.34
7,775.91
7,182.84
6,994.51
6,285.51
5,764.77
5,174.50
Power & Fuel Cost
-
182.29
177.70
175.17
128.83
104.28
95.16
110.96
110.72
91.01
72.87
% Of Sales
-
1.39%
1.53%
1.58%
1.30%
1.15%
1.13%
1.41%
1.60%
1.47%
1.33%
Employee Cost
-
527.38
486.69
441.82
401.60
352.61
341.36
280.58
262.66
226.75
211.15
% Of Sales
-
4.01%
4.20%
4.00%
4.05%
3.89%
4.07%
3.57%
3.80%
3.67%
3.85%
Manufacturing Exp.
-
672.21
610.68
621.32
487.59
509.93
510.15
555.68
509.95
467.67
393.22
% Of Sales
-
5.12%
5.26%
5.62%
4.92%
5.63%
6.08%
7.07%
7.38%
7.56%
7.17%
General & Admin Exp.
-
56.55
49.72
53.28
55.78
84.06
72.36
42.49
39.69
33.59
34.69
% Of Sales
-
0.43%
0.43%
0.48%
0.56%
0.93%
0.86%
0.54%
0.57%
0.54%
0.63%
Selling & Distn. Exp.
-
1,107.27
1,075.51
1,054.21
897.70
830.95
873.47
1,078.84
991.20
887.04
751.83
% Of Sales
-
8.43%
9.27%
9.54%
9.05%
9.18%
10.40%
13.73%
14.34%
14.34%
13.71%
Miscellaneous Exp.
-
455.05
428.60
413.99
333.74
305.40
277.62
234.15
200.27
197.36
751.83
% Of Sales
-
3.46%
3.69%
3.74%
3.37%
3.37%
3.31%
2.98%
2.90%
3.19%
3.24%
EBITDA
2,346.08
2,509.29
1,843.18
1,733.42
1,501.65
1,278.18
1,214.39
863.91
627.20
420.64
310.87
EBITDA Margin
17.88%
19.10%
15.89%
15.68%
15.15%
14.12%
14.46%
10.99%
9.07%
6.80%
5.67%
Other Income
279.72
312.87
279.40
206.45
166.37
150.54
124.35
87.96
33.59
52.24
59.14
Interest
119.50
110.90
76.90
9.09
7.59
5.45
4.87
3.86
8.29
41.30
41.60
Depreciation
198.96
197.85
184.81
161.88
142.07
119.27
113.41
144.48
83.18
73.15
61.83
PBT
2,306.82
2,513.41
1,860.87
1,768.90
1,518.36
1,304.00
1,220.46
803.53
569.32
358.43
266.58
Tax
612.82
663.02
450.70
612.47
514.22
419.67
396.10
261.11
173.58
98.55
66.85
Tax Rate
26.57%
26.39%
24.44%
34.62%
33.87%
32.18%
32.45%
27.50%
30.49%
27.49%
25.08%
PAT
1,694.00
1,863.09
1,402.19
1,160.09
1,004.41
884.19
824.32
688.43
395.62
259.80
199.63
PAT before Minority Interest
1,706.83
1,849.78
1,393.16
1,156.43
1,004.14
884.33
824.36
688.48
395.74
259.88
199.73
Minority Interest
12.83
13.31
9.03
3.66
0.27
-0.14
-0.04
-0.05
-0.12
-0.08
-0.10
PAT Margin
12.91%
14.18%
12.09%
10.49%
10.13%
9.77%
9.82%
8.76%
5.72%
4.20%
3.64%
PAT Growth
0.41%
32.87%
20.87%
15.50%
13.60%
7.26%
19.74%
74.01%
52.28%
30.14%
 
EPS
70.32
77.34
58.21
48.16
41.69
36.70
34.22
28.58
16.42
10.78
8.29

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
3,547.66
4,402.83
4,253.25
3,406.23
2,696.42
2,091.68
1,245.11
798.11
557.87
409.17
Share Capital
24.09
24.05
24.03
24.01
24.00
24.00
23.99
23.99
23.91
23.89
Total Reserves
3,495.47
4,344.37
4,209.29
3,370.78
2,666.50
2,065.57
1,221.12
774.12
531.67
385.28
Non-Current Liabilities
800.85
805.73
90.73
98.01
41.27
25.53
45.59
60.26
64.30
210.16
Secured Loans
747.75
766.06
61.92
84.57
31.40
37.68
43.33
28.42
27.20
27.01
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
34.69
Long Term Provisions
0.00
0.00
11.45
8.87
7.62
6.83
5.65
3.93
4.67
120.38
Current Liabilities
3,614.27
2,578.46
1,851.41
1,647.97
1,345.40
1,329.84
1,476.87
1,246.12
1,259.04
1,220.54
Trade Payables
1,314.75
1,047.00
1,140.51
994.09
757.31
769.08
703.42
556.69
393.51
387.04
Other Current Liabilities
496.55
461.99
365.13
325.02
278.90
261.05
259.45
241.53
277.42
589.78
Short Term Borrowings
1,339.42
747.99
76.10
93.65
84.31
86.13
96.88
119.76
314.15
117.02
Short Term Provisions
463.55
321.48
269.67
235.21
224.88
213.58
417.12
328.14
273.96
126.70
Total Liabilities
7,999.12
7,822.67
6,228.07
5,165.35
4,085.69
3,449.51
2,770.00
2,106.87
1,883.47
1,842.05
Net Block
1,778.74
1,863.71
1,673.57
1,330.61
1,144.74
950.24
844.07
847.59
736.80
624.39
Gross Block
2,743.75
2,601.76
2,179.60
1,667.78
1,342.97
1,041.27
1,717.13
1,599.97
1,388.54
1,215.54
Accumulated Depreciation
965.01
738.05
506.03
337.17
198.23
91.03
873.06
752.38
651.74
591.15
Non Current Assets
3,579.44
4,147.70
2,701.73
2,014.07
1,746.45
1,725.39
1,097.02
1,060.77
1,021.38
862.16
Capital Work in Progress
116.52
39.55
101.24
202.82
30.07
90.07
48.37
107.09
147.30
111.26
Non Current Investment
1,401.65
1,898.93
741.13
237.47
327.25
372.64
77.06
35.02
35.29
35.96
Long Term Loans & Adv.
275.61
339.08
127.85
213.95
218.00
274.95
102.47
71.07
101.99
90.55
Other Non Current Assets
6.92
6.43
57.94
29.22
26.39
37.49
25.05
0.00
0.00
0.00
Current Assets
4,419.68
3,674.97
3,526.34
3,151.28
2,339.24
1,724.12
1,672.98
1,046.10
862.09
979.89
Current Investments
1,393.25
1,008.77
749.88
856.80
174.85
415.74
440.88
162.85
72.91
212.55
Inventories
1,091.49
740.96
781.38
652.79
661.45
440.65
404.04
420.27
374.67
431.76
Sundry Debtors
257.27
320.36
394.24
304.60
179.16
170.61
135.81
108.70
122.81
113.01
Cash & Bank
211.34
122.85
109.82
186.42
120.76
87.65
226.33
109.07
102.93
61.33
Other Current Assets
1,466.33
248.25
139.56
111.92
1,203.02
609.47
465.92
245.21
188.77
161.24
Short Term Loans & Adv.
1,046.41
1,233.78
1,351.46
1,038.75
1,112.30
551.58
453.49
243.18
187.96
156.97
Net Current Assets
805.41
1,096.51
1,674.93
1,503.31
993.84
394.28
196.11
-200.02
-396.95
-240.65
Total Assets
7,999.12
7,822.67
6,228.07
5,165.35
4,085.69
3,449.51
2,770.00
2,106.87
1,883.47
1,842.05

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
1,851.07
1,484.53
1,155.78
1,248.77
441.28
959.23
584.46
671.48
319.80
246.12
PBT
2,512.80
1,843.86
1,768.90
1,518.36
1,304.00
1,220.46
949.59
569.32
358.43
266.58
Adjustment
27.23
16.53
-14.50
-1.40
-14.77
9.06
-89.00
61.80
66.70
48.95
Changes in Working Capital
-56.15
127.39
-2.49
228.27
-451.36
132.93
25.34
226.15
-16.09
-17.91
Cash after chg. in Working capital
2,483.88
1,987.78
1,751.91
1,745.23
837.87
1,362.45
885.93
857.27
409.04
297.62
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-632.81
-503.25
-596.13
-496.46
-396.59
-403.22
-301.47
-185.79
-89.24
-51.50
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
461.26
-1,531.62
-855.53
-956.26
-149.85
-705.20
-450.30
-245.64
28.18
-64.78
Net Fixed Assets
-177.67
-254.25
-265.57
-482.09
-239.27
252.31
-12.37
-123.89
-155.57
-151.83
Net Investments
191.91
-1,495.51
-480.68
-585.96
306.17
-260.29
-288.05
-93.39
149.34
116.06
Others
447.02
218.14
-109.28
111.79
-216.75
-697.22
-149.88
-28.36
34.41
-29.01
Cash from Financing Activity
-2,243.69
57.94
-352.68
-231.75
-295.08
-246.18
-181.37
-357.34
-378.15
-168.41
Net Cash Inflow / Outflow
68.64
10.85
-52.43
60.76
-3.65
7.85
-47.21
68.50
-30.17
12.93
Opening Cash & Equivalents
75.25
58.72
107.84
47.34
50.99
43.14
90.35
21.85
52.02
39.09
Closing Cash & Equivalent
141.45
75.26
58.72
107.84
47.34
50.99
43.14
90.35
21.85
52.02

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
146.10
181.64
176.17
141.39
112.10
87.07
51.90
33.27
23.24
17.13
ROA
23.38%
19.83%
20.30%
21.71%
23.47%
26.51%
28.23%
19.83%
13.95%
11.54%
ROE
46.90%
32.39%
30.32%
33.00%
37.00%
49.44%
67.39%
58.47%
53.88%
54.33%
ROCE
45.26%
37.12%
44.36%
47.48%
51.92%
67.83%
81.56%
61.26%
40.97%
31.47%
Fixed Asset Turnover
5.15
5.12
6.06
6.64
7.82
6.25
4.84
4.70
4.82
4.88
Receivable days
7.66
10.66
10.94
8.84
6.85
6.48
5.56
6.01
6.86
6.38
Inventory Days
24.31
22.70
22.45
24.01
21.57
17.87
18.74
20.64
23.47
25.63
Payable days
41.60
42.40
42.93
39.15
36.84
38.64
33.35
28.23
25.36
23.73
Cash Conversion Cycle
-9.63
-9.04
-9.54
-6.30
-8.42
-14.29
-9.05
-1.58
4.97
8.29
Total Debt/Equity
0.60
0.35
0.04
0.06
0.05
0.06
0.12
0.19
0.68
1.48
Interest Cover
23.66
24.98
195.60
201.05
240.27
251.61
247.01
69.68
9.68
7.41

News Update:


  • Britannia Industries collaborates with Accenture
    29th Sep 2021, 14:56 PM

    Accenture, through a digital transformation program, has helped Britannia Industries to accelerate innovation, capture value

    Read More
  • Britannia Industries re-launches Milk Bikis Classic in Tamil Nadu
    6th Aug 2021, 09:41 AM

    Britannia Milk Bikis has 90 per cent market share in the milk biscuit category in the State

    Read More
  • Britannia Industries planning to gradually undertake price hike of products
    4th Aug 2021, 13:35 PM

    It is also eyeing at a greater revenue share from e-commerce which currently contributes two per cent

    Read More
  • Britannia Industries' consolidated net profit fall by 29% in Q1
    31st Jul 2021, 10:28 AM

    Total consolidated income of the company marginally decreased by 1,43% at Rs 3,463.93 crore for Q1FY22

    Read More
  • Britannia Industries to invest Rs 94 crore for expansion at Odisha plant
    23rd Jul 2021, 15:13 PM

    This expansion will increase its capacity by 85 percent to 65,000 metric tonnes per annum

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.